BNBCalc.com Investment Analysis Report of 191 North Broadway unit 609, Milwaukee, WI 53202, USA

1 bed • 1 bath • 4 guests • $230,000

BNB

Calc

Return Metrics

13.37% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

13.37%

Cap Rate

11.52%

Return on Investment

31.1%

Annual Revenue

$35,611

AirDNA projects $148/night at 65% occupancy ($35,136).

Revenue Percentile

Operating Expenses

Monthly Expenses

$759

Annual Expenses

$9,108

Utilities

$210

Internet + TV

$80

Water/Sewer

Garbage

Electric

$130

Gas

Other

Maintenance

$460

Property Insurance

$100

HOA

$260

Landscaping

Ongoing Repairs

Supplies

$100

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,995

Deductible property tax

$6,900

Est. Depreciation Value

$105,930

Profit on this property

$26,503

Your total deduction

$96,322

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,322)

$53,678

Your old tax bill

$45,000

Your new tax bill

$16,103

Estimated tax savings

$28,897

191 N Broadway Milwaukee, Wisconsin, 53202-6030

1 bed • 1 bath • 4 guests • $230,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$35,611

Profit (Cash Flow)

$7,075

Cap Rate

11.5%

Annual Revenue

$35,611

AirDNA projects $148/night at 65% occupancy ($35,136)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.37% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.37%

Cap Rate

11.52%

Return on Investment

31.1%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$9,995

Deductible property tax

$6,900

Your total deduction

$24,194

Your adjusted annual income

$150,000 - $24,194 = $125,806

Taxes on $125,806 (30%)

$37,742

Your old tax bill

$45,000

Your new tax bill

$37,742

Estimated tax savings

$7,258

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com